PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 04/25/16 EST. NO. 005 TIME 02:22 PM R.E. NAME: BENNETZEN, LILIAN 05-1C1304 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 001 0011 396.62 E.W. @ F.A.(+) 022416 N 0014.1 0013 10,239.99 022416 N 0013.3 003 0001 2,331.48 A.C. @ L.S.(+) 032916 N 0001 0 12,968.09 TOTAL THIS ESTIMATE 3,039.92 TOTAL PREVIOUS ESTIMATE 16,008.01 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 04/25/16 EST. NO. 005 TIME 02:22 PM R.E. NAME: BENNETZEN, LILIAN 05-1C1304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 002 RECD ANNUAL CEM-4401 10,000.00 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1304 TIME 02:22 PM ESTIMATE NO. 005 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: BENNETZEN, LILIAN DATE OF THIS ESTIMATE 04/25/16 LOCATION PROGRESS ESTIMATE 05-SLO-1-R12.6/ .0 ----------------- SOUZA CONSTRUCTION, INC. IN SAN LUIS OBISPO COUNTY AT OCEANO P.O. BOX 3810 AT OCEANO OVERHEAD SAN LUIS OBISPO CA 93403 FED. AID NO. N O N E CURB RAMPS AND SIDEWALK ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700 002 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.100 350.00 0.820 2,870 003 TRAFFIC CONTROL SYSTEM LS 15,800.0000 15,800.00 0.330 5,214.00 0.730 11,534 004 TYPE III BARRICADE EA 64.0000 128.00 2.000 128 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 1,728.00 3,171.000 1,902 006 CHANNELIZER (SURFACE MOUNTED) EA 44.0000 836.00 2.000 88.00 19.000 836 007 TEMPORARY PAVEMENT MARKER EA 3.5000 203.00 62.000 217 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,200.0000 1,200.00 0.330 396.00 0.730 876 009 TEMPORARY RAILING (TYPE K) LF 18.0000 12,240.00 680.000 12,240 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,760.0000 5,520.00 2.000 5,520 011 JOB SITE MANAGEMENT LS 3,800.0000 3,800.00 0.330 1,254.00 0.730 2,774 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 013 TEMPORARY CONCRETE WASHOUT LS 805.0000 805.00 0.600 483.00 1.000 805 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1500 1,518.00 1,564.000 1,798 STRIPE (HAZARDOUS WASTE) 015 TREATED WOOD WASTE LB 0.5000 3,265.00 6,530.000 3,265 016 REMOVE GUARDRAIL LF 18.0000 6,300.00 329.000 5,922 017 REMOVE PAINTED TRAFFIC STRIPE LF 2.3000 6,624.00 0.000 0 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 936.00 1,637.000 982 019 REMOVE PAVEMENT MARKER EA 1.5000 87.00 64.000 96 020 REMOVE ROADSIDE SIGN EA 170.0000 170.00 1.000 170 021 CLEARING AND GRUBBING (LS) LS 2,100.0000 2,100.00 1.000 2,100 022 ROADWAY EXCAVATION CY 191.0000 12,988.00 80.320 15,341 PROGRAM CAS145 PAGE 2 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1304 TIME 02:22 PM ESTIMATE NO. 005 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: BENNETZEN, LILIAN DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 IMPORTED BORROW (CY) CY 132.0000 3,960.00 8.760 1,156.32 29.200 3,854 024 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 230.0000 230.00 1.000 230.00 1.000 230 025 HYDROSEED SQFT 0.4800 1,920.00 4,000.000 1,920.00 4,000.000 1,920 026 COMPOST SQFT 0.6200 2,480.00 4,000.000 2,480.00 4,000.000 2,480 027 MINOR HOT MIX ASPHALT TON 550.0000 9,350.00 18.610 10,235.50 18.610 10,235 028 ROADSIDE SIGN - ONE POST EA 400.0000 400.00 0.000 0 029 FURNISHED SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 207.00 0.000 0 PANEL(0.063 -UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 030 REFLECTIVE SHEETING (TYPE XI) SQFT 16.0000 144.00 0.000 0 031 MINOR CONCRETE (SIDEWALK) CY 1,130.0000 47,460.00 18.780 21,221.40 44.150 49,889 032 ALTERNATIVE CRASH CUSHION SYSTEM EA 17,775.0000 35,550.00 2.000 35,550.00 2.000 35,550 033 CONCRETE BARRIER (TYPE 60S) LF 435.0000 65,250.00 21.600 9,396.00 129.600 56,376 034 CONCRETE BARRIER (TYPE 60SC) LF 458.0000 64,120.00 19.600 8,976.80 117.480 53,805 035 CONCRETE BARRIER (TRANSITION) LF 446.0000 8,920.00 18.720 8,349 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 5,049.00 0.000 0 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 46.0000 2,852.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1C1304 TIME 02:22 PM ESTIMATE NO. 005 BID OPENING 08/11/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: BENNETZEN, LILIAN DATE OF THIS ESTIMATE 04/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 98,951.02 294,517.88 ADJUSTMENT OF COMPENSATION 2,331.48 2,331.48 EXTRA WORK 10,636.61 13,676.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 111,919.11 310,525.89 038 MOBILIZATION LS 20,185.0000 20,185.00 1.000 20,185 ORIGINAL CONTRACT AMOUNT 350,525.00 TOTAL WORK COMPLETED 111,919.11 330,710.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 111,919.11 330,710.89 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 10/14/15 70 12/09/15 12/08/15 05/19/16 49 42 0 0 88% 70% PROGRESS IS SATISFACTORY BENNETZEN, LILIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/16